Market cap
₹232 Cr
Revenue (TTM)
₹276 Cr
P/E Ratio
6
P/B Ratio
1.8
Div. Yield
0 %
Income Statement (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
276.04
|
188.59
|
174.62
|
221.34
|
125.09
|
110.73
|
|||||
|
Total Income
|
293.50
|
195.98
|
179.81
|
224.77
|
127.03
|
116.50
|
|||||
|
Total Expenditure
|
235.01
|
179.87
|
153.36
|
169.97
|
125.16
|
117.06
|
|||||
|
EBITDA
|
41.02
|
8.72
|
21.26
|
51.37
|
-0.07
|
-6.33
|
|||||
|
Depreciation
|
4.61
|
2.01
|
0.98
|
0.77
|
0.90
|
0.88
|
|||||
|
EBIT
|
36.41
|
6.71
|
20.28
|
50.61
|
-0.97
|
-7.21
|
|||||
|
Interest
|
1.64
|
1.72
|
1.59
|
1.43
|
0.84
|
1.14
|
|||||
|
Other Income
|
17.46
|
7.40
|
5.19
|
3.42
|
1.94
|
5.78
|
|||||
|
Exceptional Items
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
52.23
|
12.39
|
23.88
|
52.60
|
0.12
|
-2.58
|
|||||
|
Provision for Tax
|
13.46
|
3.33
|
5.99
|
13.77
|
0.11
|
-0.77
|
|||||
|
Profit after Tax
|
38.78
|
9.06
|
17.89
|
38.82
|
0.02
|
-1.81
|
Liabilities (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
110.09
|
85.58
|
76.63
|
58.91
|
20.00
|
20.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.98
|
2.89
|
1.04
|
1.94
|
2.72
|
-0.45
|
|||||
|
Current Liabilities
|
52.93
|
38.26
|
23.94
|
38.84
|
31.90
|
21.43
|
|||||
|
Total Liabilities
|
169.00
|
127.78
|
102.57
|
100.48
|
56.17
|
43.53
|
Assets (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
19.88
|
63.10
|
29.54
|
12.65
|
3.47
|
4.25
|
|||||
|
Current Assets
|
129.48
|
63.62
|
72.07
|
87.05
|
51.15
|
37.57
|
|||||
|
Total Assets
|
169.00
|
127.78
|
102.57
|
100.48
|
56.17
|
43.53
|
|||||
|
Total Debt*
|
--
|
26.90
|
19.40
|
28.72
|
26.96
|
15.60
|
|||||
|
Net Current Assets
|
76.55
|
25.37
|
48.13
|
48.20
|
19.25
|
16.14
|
|||||
|
Contingent Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (₹ Cr) |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
3.70
|
6.94
|
40.89
|
-4.91
|
-1.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.93
|
-1.00
|
-41.16
|
-0.29
|
-1.98
|
|||||
|
Cash from Financing Activities
|
--
|
5.84
|
-10.78
|
0.42
|
10.78
|
2.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
0.62
|
-4.83
|
0.15
|
5.58
|
-0.49
|
Financials Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (₹)
|
40.81
|
9.53
|
18.83
|
40.86
|
0.02
|
-1.72
|
|||||
|
Cash EPS (₹)
|
40.81
|
11.64
|
19.86
|
41.67
|
0.97
|
-0.89
|
|||||
|
Adjusted Book Value (₹)
|
132.09
|
90.07
|
80.66
|
62.01
|
21.05
|
19.86
|
|||||
|
Dividend per Share (₹)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (₹)
|
--
|
3.90
|
7.31
|
43.04
|
-5.17
|
-0.98
|
|||||
|
Free Cash Flow per Share (₹)
|
--
|
-9.73
|
-2.72
|
39.35
|
-6.24
|
-1.86
|
Profitability Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.53
|
27.74
|
80.29
|
2.32
|
-4.02
|
|||||
|
ROE (%)
|
37.86
|
11.17
|
26.40
|
98.39
|
0.08
|
-8.32
|
|||||
|
ROA (%)
|
26.13
|
7.93
|
17.77
|
50.31
|
0.04
|
-4.39
|
|||||
|
EBIT Margin (%)
|
13.19
|
3.56
|
11.61
|
22.86
|
-0.78
|
-6.51
|
|||||
|
Net Margin (%)
|
13.21
|
4.62
|
9.95
|
17.27
|
0.01
|
-1.55
|
|||||
|
Cash Profit Margin (%)
|
--
|
5.87
|
10.65
|
17.89
|
0.74
|
-0.84
|
Growth Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
36.87
|
8.00
|
-21.11
|
76.95
|
12.97
|
1.86
|
|||||
|
EBIT Growth (%)
|
415.85
|
-66.90
|
-59.93
|
5,292.59
|
86.48
|
-121.21
|
|||||
|
Net Profit Growth (%)
|
328.51
|
-49.37
|
-53.92
|
--
|
100.94
|
-166.56
|
|||||
|
EPS Growth (%)
|
328.51
|
-49.37
|
-53.92
|
--
|
101.04
|
-166.56
|
|||||
|
Book Value Growth (%)
|
--
|
11.68
|
30.08
|
194.51
|
-4.06
|
-8.04
|
Valuation Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
5.97
|
6.22
|
10.45
|
3.20
|
1,293.30
|
--
|
|||||
|
Price / Book Value
|
1.85
|
0.66
|
2.44
|
2.11
|
1.10
|
1.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.30
|
4.48
|
6.78
|
1.92
|
18.17
|
-73.80
|
|||||
|
Close Price (₹)
|
192.60
|
59.32
|
196.75
|
130.90
|
23.15
|
32.60
|
|||||
|
High Price (₹)
|
206.95
|
264.00
|
365.00
|
315.50
|
52.35
|
50.80
|
|||||
|
Low Price (₹)
|
103.85
|
59.32
|
124.10
|
22.00
|
21.00
|
13.15
|
|||||
|
Market Cap (₹ Cr)
|
231.63
|
56.35
|
186.93
|
124.37
|
21.99
|
34.23
|
Solvency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
0.31
|
0.25
|
0.49
|
1.35
|
0.75
|
|||||
|
Short term debt to equity ratio
|
--
|
0.27
|
0.22
|
0.43
|
1.15
|
0.73
|
|||||
|
Current Ratio
|
2.45
|
1.66
|
3.01
|
2.24
|
1.60
|
1.75
|
|||||
|
Quick Ratio
|
1.73
|
0.81
|
1.96
|
1.78
|
1.05
|
1.17
|
|||||
|
Interest Coverage
|
32.85
|
8.18
|
15.98
|
37.65
|
1.15
|
-1.25
|
Operating Efficiency Ratios |
TTM | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 | Mar-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.47
|
5.76
|
4.58
|
8.07
|
9.25
|
8.50
|
|||||
|
Asset Turnover
|
1.86
|
1.65
|
1.76
|
2.87
|
2.59
|
2.69
|
|||||
|
Receivable days
|
--
|
18.25
|
26.64
|
24.27
|
30.62
|
27.96
|
|||||
|
Inventory Days
|
--
|
55.82
|
44.40
|
29.47
|
44.07
|
43.12
|
|||||
|
Payable days
|
--
|
6.82
|
6.64
|
7.41
|
11.00
|
9.71
|
|||||
|
Cash Conversion Cycle
|
--
|
67.26
|
64.40
|
46.32
|
63.69
|
61.37
|